As of 2025-07-10, the Intrinsic Value of Shengda Resources Co Ltd (000603.SZ) is 18.30 CNY. This 000603.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.74 CNY, the upside of Shengda Resources Co Ltd is 24.20%.
The range of the Intrinsic Value is 13.93 - 27.19 CNY
Based on its market price of 14.74 CNY and our intrinsic valuation, Shengda Resources Co Ltd (000603.SZ) is undervalued by 24.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.93 - 27.19 | 18.30 | 24.2% |
| DCF (Growth 10y) | 14.77 - 26.69 | 18.75 | 27.2% |
| DCF (EBITDA 5y) | 22.69 - 30.26 | 25.84 | 75.3% |
| DCF (EBITDA 10y) | 20.62 - 28.51 | 23.92 | 62.3% |
| Fair Value | 11.86 - 11.86 | 11.86 | -19.52% |
| P/E | 13.00 - 27.83 | 20.08 | 36.2% |
| EV/EBITDA | 10.87 - 15.79 | 13.27 | -9.9% |
| EPV | 2.56 - 3.43 | 3.00 | -79.7% |
| DDM - Stable | 4.41 - 11.19 | 7.80 | -47.1% |
| DDM - Multi | 10.31 - 19.81 | 13.51 | -8.4% |
| Market Cap (mil) | 10,170.16 |
| Beta | 0.98 |
| Outstanding shares (mil) | 689.97 |
| Enterprise Value (mil) | 10,660.29 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.56% |
| Cost of Debt | 5.00% |
| WACC | 9.79% |